[MARCO] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 160.91%
YoY- 17.89%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 27,470 114,894 86,371 57,991 25,944 128,153 94,425 -56.06%
PBT 4,463 19,276 13,390 9,521 3,675 18,563 13,298 -51.67%
Tax -978 -4,405 -3,146 -2,179 -861 -4,842 -3,588 -57.92%
NP 3,485 14,871 10,244 7,342 2,814 13,721 9,710 -49.46%
-
NP to SH 3,485 14,871 10,244 7,342 2,814 13,721 9,710 -49.46%
-
Tax Rate 21.91% 22.85% 23.50% 22.89% 23.43% 26.08% 26.98% -
Total Cost 23,985 100,023 76,127 50,649 23,130 114,432 84,715 -56.84%
-
Net Worth 101,645 101,482 101,713 94,500 93,799 93,299 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 5,808 10,148 - - 5,772 10,550 10,728 -33.54%
Div Payout % 166.67% 68.24% - - 205.13% 76.89% 110.49% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 101,645 101,482 101,713 94,500 93,799 93,299 0 -
NOSH 726,041 724,874 726,524 726,930 721,538 717,692 715,248 1.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.69% 12.94% 11.86% 12.66% 10.85% 10.71% 10.28% -
ROE 3.43% 14.65% 10.07% 7.77% 3.00% 14.71% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.78 15.85 11.89 7.98 3.60 17.86 13.20 -56.52%
EPS 0.48 2.04 1.41 1.01 0.39 1.92 1.36 -50.02%
DPS 0.80 1.40 0.00 0.00 0.80 1.47 1.50 -34.20%
NAPS 0.14 0.14 0.14 0.13 0.13 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 730,322
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.61 10.90 8.19 5.50 2.46 12.16 8.96 -56.02%
EPS 0.33 1.41 0.97 0.70 0.27 1.30 0.92 -49.48%
DPS 0.55 0.96 0.00 0.00 0.55 1.00 1.02 -33.72%
NAPS 0.0964 0.0963 0.0965 0.0896 0.089 0.0885 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.145 0.14 0.14 0.14 0.16 0.17 0.12 -
P/RPS 3.83 0.88 1.18 1.75 4.45 0.95 0.91 160.45%
P/EPS 30.21 6.82 9.93 13.86 41.03 8.89 8.84 126.71%
EY 3.31 14.65 10.07 7.21 2.44 11.25 11.31 -55.88%
DY 5.52 10.00 0.00 0.00 5.00 8.65 12.50 -41.98%
P/NAPS 1.04 1.00 1.00 1.08 1.23 1.31 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 14/11/12 23/08/12 21/05/12 22/02/12 23/11/11 -
Price 0.16 0.145 0.14 0.14 0.14 0.17 0.14 -
P/RPS 4.23 0.91 1.18 1.75 3.89 0.95 1.06 151.37%
P/EPS 33.33 7.07 9.93 13.86 35.90 8.89 10.31 118.47%
EY 3.00 14.15 10.07 7.21 2.79 11.25 9.70 -54.23%
DY 5.00 9.66 0.00 0.00 5.71 8.65 10.71 -39.79%
P/NAPS 1.14 1.04 1.00 1.08 1.08 1.31 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment